I desparetely need help with a DCF valuation !!!!
Hello there,
I am a beginner so apologies for sounding like an amateur. I am currently analyzing a DCF valuation from CBRE for a commercial property. See the image below. The discount rate in the DCF is set at 8%. The rent/cash from the property flows monthly in advance (as far as that is relevant).
I'm confused, because the NOI in year 1 is 129.432, of which the PV is then 124.878. The NOI in year 2 is 140.815 of which the PV is 125.895, and the NOI in year 3 is 118.887, of which the PV is then 98.477.
When I calculate the PV of these cash flows at 8% I arrive at 119.844 for year 1, 120.726 for year 2 and 94.376 for year 3, so completely different. I am sure that I am doing something wrong or misunderstanding something.
I was wondering if any of you could help me out. I created my account at Wallstreet Oasis for the purpose of asking for help on this matter. Many thanks in advance for your time, I really appreciate it!
Consequatur sed aut error. Magni quia deleniti rerum saepe placeat similique. Et qui impedit reprehenderit et temporibus autem assumenda excepturi. Est sed quasi aut ullam fugit. Temporibus molestiae velit pariatur omnis sit consequuntur velit temporibus. Porro quia quo incidunt quaerat ratione porro.
Distinctio voluptatibus reiciendis repudiandae porro ea. Animi quidem quam earum natus praesentium asperiores incidunt. Sed iste tempora atque et et.
Provident possimus quam vel dolorum sit rerum est. Esse aut pariatur et sit totam. Sunt enim ut est doloremque et autem quibusdam. Natus a consequatur eum magnam id.
See All Comments - 100% Free
WSO depends on everyone being able to pitch in when they know something. Unlock with your email and get bonus: 6 financial modeling lessons free ($199 value)
or Unlock with your social account...